B.Grimm Power PCL (BKK:BGRIM)
Thailand
· Delayed Price · Currency is THB 14.00
-0.20 (-1.41%)
At close: Dec 4, 2025
B.Grimm Power PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 55,483 | 55,853 | 57,115 | 62,395 | 46,628 | 44,087 | Upgrade
|
| Revenue Growth (YoY) | -0.48% | -2.21% | -8.46% | 33.81% | 5.76% | -0.10% | Upgrade
|
| Selling, General & Admin | 2,589 | 2,557 | 2,285 | 1,857 | 1,673 | 2,039 | Upgrade
|
| Other Operating Expenses | 45,509 | 45,247 | 46,926 | 56,067 | 37,935 | 34,848 | Upgrade
|
| Total Operating Expenses | 48,098 | 47,804 | 49,211 | 57,923 | 39,608 | 36,887 | Upgrade
|
| Operating Income | 7,385 | 8,049 | 7,904 | 4,472 | 7,021 | 7,200 | Upgrade
|
| Interest Expense | -4,904 | -5,017 | -4,765 | -3,922 | -3,252 | -3,001 | Upgrade
|
| Interest Income | 1,011 | 944.41 | 586.21 | 201.06 | 115.12 | 192.1 | Upgrade
|
| Net Interest Expense | -3,893 | -4,073 | -4,179 | -3,721 | -3,137 | -2,809 | Upgrade
|
| Income (Loss) on Equity Investments | 63.27 | 40.29 | 93.16 | -172.09 | 44.06 | 58.34 | Upgrade
|
| Currency Exchange Gain (Loss) | 185.89 | -583.08 | -294.07 | -714.29 | -154.01 | -287.79 | Upgrade
|
| Other Non-Operating Income (Expenses) | -25.43 | -21.16 | 7.3 | 28.78 | -58.77 | -207.37 | Upgrade
|
| EBT Excluding Unusual Items | 3,715 | 3,412 | 3,531 | -106.44 | 3,715 | 3,954 | Upgrade
|
| Gain (Loss) on Sale of Investments | 15.87 | 4.22 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -6.48 | 29.93 | 186.77 | 1.84 | - | - | Upgrade
|
| Asset Writedown | - | - | - | -1,397 | - | - | Upgrade
|
| Insurance Settlements | 6.18 | 120.18 | 499.46 | 69.94 | - | 34.59 | Upgrade
|
| Other Unusual Items | 47.2 | - | -244.39 | 489.2 | - | - | Upgrade
|
| Pretax Income | 3,778 | 3,567 | 3,973 | -942.13 | 3,715 | 3,989 | Upgrade
|
| Income Tax Expense | 479.67 | 396.32 | 282.08 | -44.04 | 298.17 | 233.03 | Upgrade
|
| Earnings From Continuing Ops. | 3,299 | 3,170 | 3,691 | -898.09 | 3,417 | 3,755 | Upgrade
|
| Minority Interest in Earnings | -1,330 | -1,614 | -1,801 | -345.99 | -1,141 | -1,581 | Upgrade
|
| Net Income | 1,969 | 1,557 | 1,889 | -1,244 | 2,276 | 2,175 | Upgrade
|
| Preferred Dividends & Other Adjustments | 898.85 | 871.45 | 747.84 | 400 | 400 | 401.1 | Upgrade
|
| Net Income to Common | 1,070 | 685.42 | 1,141 | -1,644 | 1,876 | 1,774 | Upgrade
|
| Net Income Growth | 59.44% | -17.59% | - | - | 4.64% | -6.71% | Upgrade
|
| Shares Outstanding (Basic) | 2,918 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | Upgrade
|
| Shares Outstanding (Diluted) | 2,918 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | Upgrade
|
| Shares Change (YoY) | 42.38% | - | - | - | - | - | Upgrade
|
| EPS (Basic) | 0.37 | 0.26 | 0.44 | -0.63 | 0.72 | 0.68 | Upgrade
|
| EPS (Diluted) | 0.37 | 0.26 | 0.44 | -0.63 | 0.72 | 0.68 | Upgrade
|
| EPS Growth | 194.45% | -39.95% | - | - | 5.75% | -22.46% | Upgrade
|
| Free Cash Flow | 9,197 | 3,166 | 6,275 | -3,785 | -1,352 | -9,709 | Upgrade
|
| Free Cash Flow Per Share | 3.15 | 1.22 | 2.41 | -1.45 | -0.52 | -3.72 | Upgrade
|
| Dividend Per Share | 0.430 | 0.430 | 0.360 | 0.065 | 0.420 | 0.450 | Upgrade
|
| Dividend Growth | 19.44% | 19.44% | 453.85% | -84.52% | -6.67% | 21.62% | Upgrade
|
| Profit Margin | 1.93% | 1.23% | 2.00% | -2.63% | 4.02% | 4.02% | Upgrade
|
| Free Cash Flow Margin | 16.57% | 5.67% | 10.99% | -6.07% | -2.90% | -22.02% | Upgrade
|
| EBITDA | 12,515 | 13,340 | 12,880 | 9,172 | 11,893 | 12,455 | Upgrade
|
| EBITDA Margin | 22.56% | 23.88% | 22.55% | 14.70% | 25.51% | 28.25% | Upgrade
|
| D&A For EBITDA | 5,130 | 5,291 | 4,976 | 4,700 | 4,872 | 5,255 | Upgrade
|
| EBIT | 7,385 | 8,049 | 7,904 | 4,472 | 7,021 | 7,200 | Upgrade
|
| EBIT Margin | 13.31% | 14.41% | 13.84% | 7.17% | 15.06% | 16.33% | Upgrade
|
| Effective Tax Rate | 12.70% | 11.11% | 7.10% | - | 8.03% | 5.84% | Upgrade
|
| Revenue as Reported | - | - | - | - | 46,628 | 44,087 | Upgrade
|
Source: S&P Global Market Intelligence. Utility template. Financial Sources.